Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.76% first-year return on $190k initial cash invested.
-14.76%
Cash On Cash
3.42%
Cap Rate
0.52
DSCR
$5,178
Rent
-$2,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,178 income − $7,513 expenses = $2,335 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,185
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,178
Total Expenses
$7,513
Mortgage P&I
86%
$4,464
Property Taxes
18%
$944
Home Insurance
7%
$345
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570